XIAOMI(01810) 东方证券·2025-02-19 06:23Investment Rating - The report maintains a "Buy" rating for the company [4][10][7] Core Insights - The company is projected to have earnings per share of 0.84, 1.06, and 1.37 RMB for the years 2024, 2025, and 2026 respectively, with adjustments made to revenue and gross margin forecasts [4][10] - The target price is set at 57.74 HKD based on a 39x PE valuation for comparable companies in 2026 [4][10] Financial Performance Summary - Revenue (in million RMB) is forecasted to be 362,463 in 2024, 406,553 in 2025, and 475,075 in 2026, reflecting growth rates of 34%, 12%, and 17% respectively [6] - Operating profit is expected to rise significantly from 20,009 million RMB in 2023 to 38,863 million RMB in 2026, with corresponding growth rates of 610%, 15%, 28%, and 32% [6] - Net profit attributable to the parent company is projected to increase from 17,475 million RMB in 2023 to 34,418 million RMB in 2026, with growth rates of 606%, 20%, 26%, and 30% [6] - The gross margin is expected to stabilize around 21.0% to 22.7% from 2024 to 2026 [6] Market Position and Product Performance - The company maintained its position as the third-largest smartphone vendor globally, with a market share of 13% in Q4 2024 and an annual shipment of approximately 169 million units [9] - The company has seen significant growth in its AIoT product categories, with notable increases in sales for various smart home appliances [9] - The automotive segment has delivered over 160,000 vehicles, maintaining a monthly delivery rate of over 20,000 units [9]